[SOP] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 109.22%
YoY- -47.35%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 354,093 148,846 90,259 80,967 73,958 39,037 24,894 55.59%
PBT 129,820 40,020 14,598 12,840 21,098 30,755 5,335 70.14%
Tax -33,708 -7,528 -4,777 -5,105 -6,408 -4,094 -2,114 58.58%
NP 96,112 32,492 9,821 7,735 14,690 26,661 3,221 76.02%
-
NP to SH 87,711 29,810 10,855 7,735 14,690 26,661 3,221 73.36%
-
Tax Rate 25.97% 18.81% 32.72% 39.76% 30.37% 13.31% 39.63% -
Total Cost 257,981 116,354 80,438 73,232 59,268 12,376 21,673 51.04%
-
Net Worth 586,388 377,431 321,682 233,760 211,756 194,709 160,574 24.06%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 3,542 - - - - -
Div Payout % - - 32.64% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 586,388 377,431 321,682 233,760 211,756 194,709 160,574 24.06%
NOSH 176,623 142,427 141,710 95,024 94,957 94,980 95,014 10.87%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 27.14% 21.83% 10.88% 9.55% 19.86% 68.30% 12.94% -
ROE 14.96% 7.90% 3.37% 3.31% 6.94% 13.69% 2.01% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 200.48 104.51 63.69 85.21 77.88 41.10 26.20 40.33%
EPS 49.66 20.93 7.66 8.14 15.47 28.07 3.39 56.35%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 3.32 2.65 2.27 2.46 2.23 2.05 1.69 11.90%
Adjusted Per Share Value based on latest NOSH - 95,011
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 39.63 16.66 10.10 9.06 8.28 4.37 2.79 55.55%
EPS 9.82 3.34 1.21 0.87 1.64 2.98 0.36 73.41%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.6563 0.4224 0.36 0.2616 0.237 0.2179 0.1797 24.07%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 3.12 3.78 1.89 2.06 2.31 1.95 0.00 -
P/RPS 1.56 3.62 2.97 2.42 2.97 4.74 0.00 -
P/EPS 6.28 18.06 24.67 25.31 14.93 6.95 0.00 -
EY 15.92 5.54 4.05 3.95 6.70 14.39 0.00 -
DY 0.00 0.00 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.43 0.83 0.84 1.04 0.95 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 13/08/08 16/08/07 20/11/06 26/08/05 26/07/04 27/08/03 28/08/02 -
Price 5.35 3.80 2.50 2.03 2.30 1.93 0.00 -
P/RPS 2.67 3.64 3.93 2.38 2.95 4.70 0.00 -
P/EPS 10.77 18.16 32.64 24.94 14.87 6.88 0.00 -
EY 9.28 5.51 3.06 4.01 6.73 14.54 0.00 -
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.43 1.10 0.83 1.03 0.94 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment